5 66 36 36 36 Is,,: Nornulize1CapE, (370) Billing &Care o 1 1 16 86 274 587 926 1512 2.124 2,762 3.096 Net Terminal IMF $24,998 ReVellUe Share 0 0 0 IS 90 298 669 1.093 1,945 2.735 3337 3,988 Bat Del% 0 0 0 2 11 37 84 137 243 342 445 499 Perpetuity Growth Raw 0.0%